| Revenue | DKK 813K | +3% |
| EBITDA | DKK 35K | -10% |
| Net profit | DKK 22K | -8% |
| Total assets | DKK 192K | -5% |
| Equity | DKK 109K | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636 | 634 | 658 | 685 | 620 | 663 | 641 | 670 | 764 | 744 | 644 | 745 | 793 | 813 |
| Staff expenses | -579 | -552 | -573 | -592 | -599 | -599 | -572 | -653 | -636 | -676 | -730 | -726 | -746 | -778 |
| EBITDA | 57 | 82 | 75 | 93 | 21 | 64 | 69 | 17 | 128 | 69 | -86 | 19 | 39 | 35 |
| Depreciation & amort. | 24 | -14 | -0 | -11 | -11 | -11 | -11 | -11 | -0 | -11 | -11 | -11 | -11 | -11 |
| EBIT | 33 | 68 | 75 | 82 | 10 | 53 | 58 | 6 | 128 | 58 | -97 | 9 | 28 | 25 |
| Net financials | -38 | -42 | -34 | -28 | -25 | -25 | -19 | -15 | -11 | -8 | -6 | -10 | -4 | -2 |
| Profit before tax | -5 | 26 | 41 | 55 | -15 | 29 | 39 | -8 | 117 | 51 | -103 | -1 | 24 | 22 |
| Tax | 7 | 18 | 9 | 12 | -3 | 6 | 9 | -1 | 26 | 14 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 8 | 32 | 43 | -12 | 22 | 30 | -7 | 91 | 37 | -103 | -1 | 24 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 341 | 317 | 305 | 290 | 275 | 254 | 247 | 344 | 297 | 217 | 216 | 202 | 192 |
| Equity | -74 | -66 | -35 | 8 | -4 | 18 | 49 | 42 | 133 | 169 | 66 | 63 | 87 | 109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 |
| Short-term debt | 468 | 408 | 352 | 297 | 294 | 256 | 206 | 205 | 212 | 114 | 137 | 153 | 115 | 83 |
| Total debt | 468 | 408 | 352 | 297 | 294 | 256 | 206 | 205 | 212 | 128 | 151 | 153 | 115 | 83 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| DANSK REVISION TAASTRUP, REGISTRERET REVISIONSAKTIESELSKAB | Audit | 0 companies |